Break Up Details (Don's use Rate, its PWD rate 2008)

Considering 100 cft.
(i) Materials (From Secondary Input : Item B-6) = 16075
(ii) Laying/placing concrete (@ 600 cft. concreting using 1 mixer machine in one day) = 1400
(From Secondary Input : Item A-1) 17475
Profit 0.1 = 1747.5
Overhead 0.035 = 611.63
= 19834.13
Add VAT with adjustment factor 1.04712 0.045 = 934.59
Grand total = 20768.72
Rate per cft. = 207.69
Rate per cum = 7334.57
Say, 7335 .00 Per cum